[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -15.65%
YoY- -240.84%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 386,687 1,345,183 1,024,662 681,604 340,338 1,173,819 890,108 -42.72%
PBT 35,635 75,370 75,130 -26,139 -26,539 40,457 -7,694 -
Tax -9,496 -27,203 -20,723 409 4,290 -14,169 -13,705 -21.75%
NP 26,139 48,167 54,407 -25,730 -22,249 26,288 -21,399 -
-
NP to SH 26,139 48,167 54,407 -25,730 -22,249 26,288 -21,399 -
-
Tax Rate 26.65% 36.09% 27.58% - - 35.02% - -
Total Cost 360,548 1,297,016 970,255 707,334 362,587 1,147,531 911,507 -46.20%
-
Net Worth 928,678 999,147 921,718 882,475 889,959 892,638 841,055 6.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 21,202 21,292 -
Div Payout % - - - - - 80.66% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 928,678 999,147 921,718 882,475 889,959 892,638 841,055 6.84%
NOSH 212,512 213,492 213,360 212,644 213,932 212,028 212,925 -0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.76% 3.58% 5.31% -3.77% -6.54% 2.24% -2.40% -
ROE 2.81% 4.82% 5.90% -2.92% -2.50% 2.94% -2.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 181.96 630.08 480.25 320.54 159.09 553.62 418.04 -42.65%
EPS 12.30 22.60 25.50 -12.10 -10.40 12.30 -10.05 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 4.37 4.68 4.32 4.15 4.16 4.21 3.95 6.98%
Adjusted Per Share Value based on latest NOSH - 217,562
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.38 171.78 130.85 87.04 43.46 149.90 113.67 -42.72%
EPS 3.34 6.15 6.95 -3.29 -2.84 3.36 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 2.71 2.72 -
NAPS 1.1859 1.2759 1.177 1.1269 1.1365 1.1399 1.074 6.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.68 3.04 3.09 3.24 3.00 2.75 2.88 -
P/RPS 1.47 0.48 0.64 1.01 1.89 0.50 0.69 65.79%
P/EPS 21.79 13.47 12.12 -26.78 -28.85 22.18 -28.66 -
EY 4.59 7.42 8.25 -3.73 -3.47 4.51 -3.49 -
DY 0.00 0.00 0.00 0.00 0.00 3.64 3.47 -
P/NAPS 0.61 0.65 0.72 0.78 0.72 0.65 0.73 -11.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 -
Price 2.59 2.89 2.73 3.14 3.26 3.12 3.00 -
P/RPS 1.42 0.46 0.57 0.98 2.05 0.56 0.72 57.46%
P/EPS 21.06 12.81 10.71 -25.95 -31.35 25.16 -29.85 -
EY 4.75 7.81 9.34 -3.85 -3.19 3.97 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 3.21 3.33 -
P/NAPS 0.59 0.62 0.63 0.76 0.78 0.74 0.76 -15.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment